0.312
Revenue€B
0.899
0.954
1.017
1.099
1.151
1.235
1.301
1.355
1.450
1.524
0.347
5.78%
6.08%
7
12.66
Revenue growth%
25.66
25.98
23.96
26.03
24.44
27.16
25.49
24.01
25.79
23.10
3.23
25.49
25.57
62
24.32
Gross margin%
20.41
20.35
18.10
20.97
23.27
21.63
19.65
17.59
17.90
18.04
21.87
18.04
20.00
45
5.13
Operating margin%
15.73
16.13
18.62
18.18
16.05
18.96
20.86
23.00
20.78
22.38
25.61
20.86
18.79
53
23.01
Net margin%
27.74
26.86
27.45
28.32
26.98
27.62
28.00
30.26
32.77
32.36
26.06
30.26
27.87
36
33.14
P/E ratio (avg)x
10.63
10.84
11.68
13.24
14.34
16.02
17.64
17.76
21.18
22.14
36.24
17.76
15.18
38
17.31
EV/EBITx
39.70
44.17
45.65
51.85
47.38
46.74
53.16
55.80
52.16
55.58
26.10
53.16
49.61
75
26.45
FCF yield (avg)%
27.55
26.92
24.94
27.93
26.68
25.80
25.06
27.41
27.77
30.09
3.52
27.41
27.16
21
8.88
FCF margin%
10.71
12.11
13.91
16.10
13.30
10.43
9.74
8.59
8.44
7.17
23.73
8.59
10.57
12
0.440
FCF / Net incomex
1.969
2.378
2.755
2.770
2.772
2.695
3.212
3.648
4.345
4.291
1.131
3.648
2.771
7
13.44
ROIC%
19.42
21.67
20.37
21.28
18.40
15.80
16.36
16.79
17.21
16.21
6.56
16.36
17.81
15
21.29
Return on equity%
30.44
32.74
32.07
30.64
31.25
31.16
31.73
33.93
34.39
37.14
12.29
33.93
31.90
8
14.16
Return on assets%
25.31
26.64
26.33
25.39
23.86
24.88
25.95
23.76
25.66
27.54
4.33
25.66
25.53
88
0.92
EPS€
4.82
4.63
5.26
5.45
6.12
6.29
7.26
6.92
7.72
8.60
1.02
7.05%
5.49%
—
20.19
EPS growth%
13.46
15.49
18.07
16.38
17.82
16.03
16.17
18.23
18.70
18.71
19.51
18.23
17.10
28
4.81
Bookvalue per sh€
6.76
7.66
9.14
9.48
10.88
12.12
14.35
16.86
17.69
18.90
1.09
11.68%
10.69%
—
1.28
FCF per share€
2.88
3.25
3.50
3.36
3.71
4.15
4.75
4.76
4.41
4.22
1.32
2.61%
3.81%
—
1.44
Dividend per sh€
4.18
4.19
3.76
4.14
3.58
3.27
3.17
2.94
2.95
2.88
1.74
(4.25%)
(5.03%)
—
3.92
Div yield (avg)%
23.69
21.65
24.47
24.19
25.44
25.18
23.79
25.88
26.95
27.98
16.82
25.88
24.82
79
24.14
Payout ratio%
8.03
10.64
7.69
5.39
4.98
2.70
3.00
3.03
2.11
0.40
15.05
2.70
4.00
59
166.8
Shares (diluted)M
208.2
193.0
214.5
243.0
231.8
223.2
207.1
203.0
208.5
238.5
165.6
0.57%
2.16%
67
2.11
Buyback yield%
16.18
13.98
12.93
12.49
14.36
16.70
18.56
17.18
19.92
18.96
22.39
18.56
16.44
37
0.164
D/E ratiox
0.217
0.195
0.184
0.174
0.157
0.139
0.144
0.132
0.120
0.118
1.791
0.132
0.150
82
1.065
Enterprise value€B
1.966
2.160
2.164
2.100
2.314
2.287
2.645
3.062
3.200
3.768
0.887
10.24%
7.42%
9
1,110
LT debt€M
245.7
257.7
276.5
302.6
333.9
380.3
390.2
408.2
409.7
405.4
972.8
3.96%
5.31%
49
Revenue
€1.524B
6.08%
1.00×
Cost of revenue
€781.0M
6.20%
1.01×
Operating expenses
€332.2M
5.98%
0.99×
Cash and investments
14.43%